[SBCCORP] YoY Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[SBCCORP] SBC CORPORATION BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 88.15%
YoY- -35.99%
Quarter Report
Latest QR
Upcoming QR
SBCCORP's Result
SBCCORP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 75,695 65,308 42,800 49,153 78,723 45,981 60,589 3.77%
PBT 3,069 2,584 1,986 3,322 7,490 527 611 30.84%
Tax -1,523 -1,595 -1,496 -1,830 -5,159 -1,260 -539 18.89%
NP 1,546 989 490 1,492 2,331 -733 72 66.67%
-
NP to SH 1,546 989 490 1,492 2,331 -733 72 66.67%
-
Tax Rate 49.63% 61.73% 75.33% 55.09% 68.88% 239.09% 88.22% -
Total Cost 74,149 64,319 42,310 47,661 76,392 46,714 60,517 3.44%
-
Net Worth 213,808 220,876 221,745 195,301 202,407 220,154 45,692 29.31%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 213,808 220,876 221,745 195,301 202,407 220,154 45,692 29.31%
NOSH 82,234 82,416 83,050 83,820 82,953 89,859 27,692 19.88%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.04% 1.51% 1.14% 3.04% 2.96% -1.59% 0.12% -
ROE 0.72% 0.45% 0.22% 0.76% 1.15% -0.33% 0.16% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 92.05 79.24 51.53 58.64 94.90 51.17 218.79 -13.43%
EPS 1.88 1.20 0.59 1.78 2.81 -1.29 -0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 2.68 2.67 2.33 2.44 2.45 1.65 7.86%
Adjusted Per Share Value based on latest NOSH - 82,235
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 28.78 24.83 16.27 18.69 29.93 17.48 23.03 3.78%
EPS 0.59 0.38 0.19 0.57 0.89 -0.28 0.03 64.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8128 0.8397 0.843 0.7425 0.7695 0.837 0.1737 29.31%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.67 0.59 0.73 0.87 1.15 0.81 0.80 -
P/RPS 0.73 0.74 1.42 1.48 1.21 1.58 0.37 11.98%
P/EPS 35.64 49.17 123.73 48.88 40.93 -99.30 307.69 -30.17%
EY 2.81 2.03 0.81 2.05 2.44 -1.01 0.33 42.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.22 0.27 0.37 0.47 0.33 0.48 -9.70%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 22/02/08 14/02/07 23/02/06 22/02/05 24/02/04 28/02/03 08/02/02 -
Price 0.55 0.63 0.80 0.86 1.24 0.81 0.81 -
P/RPS 0.60 0.80 1.55 1.47 1.31 1.58 0.37 8.38%
P/EPS 29.26 52.50 135.59 48.31 44.13 -99.30 311.54 -32.56%
EY 3.42 1.90 0.74 2.07 2.27 -1.01 0.32 48.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.24 0.30 0.37 0.51 0.33 0.49 -13.16%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment